LAKSELVDALEN EIENDOM AS

9700 LAKSELV

Finances

Share Ownership

Return on Equity

36,82 %

Current Ratio

9,04

Debt-to-Equity Ratio

2,97

Key figures (NOK)	2022	2021	2020
Revenue	184 000	180 000	30 000
Net Income	102 000	40 000	−5 000
Total Assets	1 124 000	1 045 000	1 033 000
Total Equity	277 000	176 000	135 000

Income (NOK)	2022	2021	2020
Revenue	184 000	180 000	30 000
Expenditure	119 000	94 000	23 000
Operating Profit	65 000	86 000	8 000
Financial Income	79 000	0	0
Financial Costs	36 000	38 000	12 000
Financial Balance	43 000	−38 000	−12 000
Earnings Before Tax	108 000	48 000	−5 000
Tax	7 000	7 000	0
Net Income	102 000	40 000	−5 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	916 000	973 000	1 031 000
Total Current Assets	208 000	71 000	2 000
Total Assets	1 124 000	1 045 000	1 033 000
Total Retained Equity	137 000	35 000	−5 000
Total Equity	277 000	176 000	135 000
Total Long-Term Debt	823 000	852 000	883 000
Total Current Debt	23 000	17 000	14 000
Total Equity and Debt	1 124 000	1 045 000	1 033 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	184 000	180 000	30 000
Revenue	184 000	180 000	30 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	57 000	57 000	10 000
Impairment	0	0	0
Expenditure	119 000	94 000	23 000
Operating Profit	65 000	86 000	8 000
Financial Income	79 000	0	0
Financial Costs	36 000	38 000	12 000
Financial Balance	43 000	−38 000	−12 000
Dividends	0	0	0
Net Income	102 000	40 000	−5 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	916 000	973 000	1 031 000
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	916 000	973 000	1 031 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	916 000	973 000	1 031 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	99 000	62 000	2 000
Total Current Assets	208 000	71 000	2 000
Total Assets	1 124 000	1 045 000	1 033 000
Total Equity	277 000	176 000	135 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	823 000	852 000	883 000
Creditors	15 000	8 000	13 000
Unpaid Taxes	6 000	7 000	0
Dividends	0	0	0
Other Current Debt	2 000	2 000	2 000
Total Current Debt	23 000	17 000	14 000
Total Equity and Debt	1 124 000	1 045 000	1 033 000

Financial indicators	2022	2021	2020
Return on Equity	36,82 %	22,73 %	−3,7 %
Debt-to-Equity Ratio	2,97	4,84	6,54
Operating Profit Margin	35,33 %	47,78 %	26,67 %
Current Ratio	9,04	4,18	0,14
Quick Ratio	9,04	4,18	0,14
Equity Ratio	0,25	0,17	0,13
Gross Profit Margin	100 %	100 %	100 %